[ANCOMNY] YoY Quarter Result on 30-Nov-2009 [#2]

Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -85.36%
YoY- 173.97%
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 514,805 439,801 312,815 362,765 408,412 656,115 573,312 -1.77%
PBT -3,725 3,623 -564 6,717 631 34,562 33,253 -
Tax -3,716 -3,335 -2,888 -2,860 -1,135 -8,402 -6,957 -9.91%
NP -7,441 288 -3,452 3,857 -504 26,160 26,296 -
-
NP to SH -8,690 -2,591 -6,181 358 -484 9,550 16,365 -
-
Tax Rate - 92.05% - 42.58% 179.87% 24.31% 20.92% -
Total Cost 522,246 439,513 316,267 358,908 408,916 629,955 547,016 -0.76%
-
Net Worth 283,181 304,442 303,628 320,094 382,800 305,366 289,578 -0.37%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 283,181 304,442 303,628 320,094 382,800 305,366 289,578 -0.37%
NOSH 216,169 215,916 216,877 210,588 220,000 194,501 190,512 2.12%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin -1.45% 0.07% -1.10% 1.06% -0.12% 3.99% 4.59% -
ROE -3.07% -0.85% -2.04% 0.11% -0.13% 3.13% 5.65% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 238.15 203.69 144.24 172.26 185.64 337.33 300.93 -3.82%
EPS -4.02 -1.20 -2.86 0.17 -0.22 4.91 8.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.41 1.40 1.52 1.74 1.57 1.52 -2.44%
Adjusted Per Share Value based on latest NOSH - 210,588
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 44.20 37.76 26.86 31.15 35.07 56.34 49.23 -1.77%
EPS -0.75 -0.22 -0.53 0.03 -0.04 0.82 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 0.2614 0.2607 0.2748 0.3287 0.2622 0.2486 -0.37%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 - - -
Price 0.39 0.38 0.47 0.62 0.57 0.00 0.00 -
P/RPS 0.16 0.19 0.33 0.36 0.31 0.00 0.00 -
P/EPS -9.70 -31.67 -16.49 364.71 -259.09 0.00 0.00 -
EY -10.31 -3.16 -6.06 0.27 -0.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.34 0.41 0.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 -
Price 0.35 0.35 0.50 0.60 0.51 0.00 0.00 -
P/RPS 0.15 0.17 0.35 0.35 0.27 0.00 0.00 -
P/EPS -8.71 -29.17 -17.54 352.94 -231.82 0.00 0.00 -
EY -11.49 -3.43 -5.70 0.28 -0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.36 0.39 0.29 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment